Follow the dollars · Assumption only
A complete cash picture for Dec 6, 2026
Your down payment$111,349Cash toward the purchase price.
Closing costs + prepaids$10,889Not just lender fees.
Before credits & paid funds$122,239The complete starting cash picture.
Estimated remaining funds due at closing
$122,239No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$111,349.32
Your down payment$111,349.32
Closing costs + prepaids$10,889.47
Total buyer cash needed$122,238.79
Remaining funds due$122,238.79
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$3,399.00
Title & settlement$1,825.00
Recording fee$100.00
Home insurance (12 months up front)$1,800.00
Insurance escrow (3 months)$450.00
Property tax escrow (3 months)$207.25
Prepaid interest, first (26 days)$1,058.22
Fees + prepaids$10,889.47
Your down payment is the seller’s equity. You take over the $228,551 balance, so the rest of the $339,900 price is paid at closing. A second mortgage can cover part of it. $122,238.79 is due at closing. Uses and sources reconcile at $350,789.47 each. Not a Closing Disclosure.